(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 114.57%4.26M | 274.36%9.68M | 69.62%-4.86M | 44.85%-29.22M | 112.22%2.59M | 68.81%-3.19M | 10.85%-12.63M | -114.75%-15.99M | -574.62%-52.99M | -826.93%-21.16M |
Net income from continuing operations | 73.88%-13.69M | 1,100.93%3.22M | 58.47%-7.93M | 13.38%-52.42M | 96.97%-322K | 47.44%-11.54M | -38.75%-21.46M | -53.21%-19.09M | -7,235.03%-60.51M | -149.00%-10.63M |
Operating gains losses | 87.98%-134K | 169.45%241K | -23.40%-327K | -109.19%-1.12M | -86.56%-347K | 393.81%332K | -403.01%-835K | -289.71%-265K | -1,087.04%-533K | -1,228.57%-186K |
Depreciation and amortization | 8.71%5.02M | -1.53%1.22M | 12.07%1.23M | 13.36%4.62M | 0.49%1.24M | 14.33%1.17M | 8.92%1.11M | 37.78%1.09M | 69.67%4.07M | 106.37%1.23M |
Deferred tax | 120.76%1.25M | 80.48%1.2M | 97.41%-97K | -71.86%-6.03M | 110.89%666K | -116.27%-988K | 19.37%-1.96M | -262.09%-3.74M | -469.32%-3.51M | -3,582.53%-6.11M |
Other non cash items | -178.02%-6.42M | 27.95%-1.46M | -172.07%-1.89M | 369.81%8.23M | -289.91%-2.03M | 260.90%214K | 916.70%7.43M | 51.71%2.62M | 68.62%1.75M | -74.81%1.07M |
Change In working capital | -93.14%326K | 331.63%952K | -145.02%-217K | 871.37%4.75M | 95.46%-411K | -61.95%973K | -21.28%3.71M | -78.74%482K | -93.28%489K | -933.46%-9.04M |
-Change in receivables | -293.74%-16.73M | -115.29%-9.85M | 56.16%-704K | 78.14%-4.25M | 44.20%-4.57M | 66.49%-1.56M | 162.71%3.49M | -54.27%-1.61M | -57.81%-19.44M | -89.13%-8.2M |
-Change in prepaid assets | -115.15%-598K | -2,971.43%-804K | 41.34%-1.02M | 244.00%3.95M | 101.32%28K | -61.04%715K | 281.12%4.94M | -724.82%-1.74M | 26.46%-2.74M | -129.09%-2.13M |
-Change in payables and accrued expense | 119.66%8.2M | 184.58%8.75M | -76.94%-2.78M | -64.50%3.73M | 449.20%3.07M | -87.58%220K | -77.71%2.01M | -359.08%-1.57M | -24.35%10.52M | -149.13%-880K |
-Change in other current assets | 200.00%583K | 30,500.00%608K | 2.29%-299K | -413.44%-583K | -100.58%-2K | -120.63%-417K | 218.33%142K | -306.76%-306K | 1,530.77%186K | 638.30%347K |
-Change in other current liabilities | 158.39%1.93M | 1,730.43%750K | -25.85%304K | 304.67%745K | 94.40%-46K | -56.97%423K | 2.33%-42K | 185.06%410K | -73.33%-364K | -165.24%-822K |
-Change in other working capital | 500.52%6.95M | 35.08%1.5M | -19.13%4.28M | -90.62%1.16M | -57.88%1.11M | -43.31%1.59M | -265.18%-6.83M | 91.84%5.29M | 27.89%12.33M | -18.93%2.63M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 114.57%4.26M | 274.36%9.68M | 69.62%-4.86M | 44.85%-29.22M | 112.22%2.59M | 68.81%-3.19M | 10.85%-12.63M | -114.75%-15.99M | -574.62%-52.99M | -826.93%-21.16M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 188.58%38.43M | 198.60%8.13M | 286.27%8.05M | 73.99%-43.38M | 101.53%2.72M | 1.52%13.07M | -2,513.15%-54.85M | -1,615.44%-4.32M | -2,635.91%-166.78M | -6,348.08%-177.84M |
Net PPE purchase and sale | -38.82%-472K | -197.30%-220K | -53.68%-146K | 75.42%-340K | 50.00%-74K | 41.18%-100K | 86.45%-71K | 82.44%-95K | 16.08%-1.38M | 68.71%-148K |
Net intangibles purchase and sale | --0 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---368K | ---4K |
Net business purchase and sale | --0 | --0 | --0 | 70.38%-1.69M | --0 | 75.44%-180K | 94.50%-244K | -9,653.85%-1.27M | -56.66%-5.71M | -12.77%-530K |
Net investment purchase and sale | 183.68%35.65M | 258.41%8.19M | 361.47%7.73M | 73.36%-42.6M | 101.29%2.28M | -3.66%13.05M | -2,090.51%-54.98M | -633.57%-2.96M | -8,595.27%-159.91M | -9,511.91%-176.76M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 188.58%38.43M | 198.60%8.13M | 286.27%8.05M | 73.99%-43.38M | 101.53%2.72M | 1.52%13.07M | -2,513.15%-54.85M | -1,615.44%-4.32M | -2,635.91%-166.78M | -6,348.08%-177.84M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -96.27%-38.43M | -22.93%-11.22M | -186.77%-5.9M | -106.90%-19.58M | -616.73%-9.12M | -102.46%-7.27M | 7.83%-1.13M | 78.86%-2.06M | 1,036.60%283.68M | -138.35%-1.27M |
Net issuance payments of debt | 28.16%-2.81M | 59.19%-422K | -13.68%-1.06M | 66.83%-3.91M | -32.73%-1.03M | -7.94%-979K | -6.16%-965K | 89.83%-936K | -252.31%-11.8M | 36.04%-779K |
Net common stock issuance | -175.38%-35.24M | -33.83%-10.19M | ---5.33M | -104.34%-12.8M | ---7.61M | -101.75%-5.18M | --0 | --0 | 967.73%294.9M | --0 |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 81.83%1.03M | 191.24%399K | -84.21%3K | -85.20%567K | -77.54%137K | -82.47%402K | -90.91%9K | -97.71%19K | 1,123.64%3.83M | 283.65%610K |
Net other financing activities | 69.44%-828K | -93.33%-870K | 168.61%647K | -10.17%-2.71M | 50.93%-450K | 17.26%-1.33M | 111.89%17K | -544.81%-943K | -283.92%-2.46M | -264.63%-917K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -96.27%-38.43M | -22.93%-11.22M | -186.77%-5.9M | -106.90%-19.58M | -616.73%-9.12M | -102.46%-7.27M | 7.83%-1.13M | 78.86%-2.06M | 1,036.60%283.68M | -138.35%-1.27M |
Net cash flow | ||||||||||
Beginning cash position | -79.84%24.39M | -28.66%21.3M | -79.84%24.39M | 106.65%121.01M | -90.72%29.86M | 25.72%29.67M | 147.16%99.62M | 106.65%121.01M | 96.75%58.56M | 441.70%321.63M |
Current changes in cash | 104.61%4.25M | 272.90%6.6M | 87.89%-2.71M | -244.23%-92.18M | 98.10%-3.82M | -99.13%2.61M | -292.18%-68.61M | -32.45%-22.37M | 112.84%63.91M | -5,868.20%-200.27M |
Effect of exchange rate changes | 86.17%-613K | 108.37%138K | -79.04%206K | -203.08%-4.43M | -369.52%-1.65M | -355.08%-2.42M | -271.12%-1.35M | 172.01%983K | -18.57%-1.46M | 91.82%-351K |
End cash Position | 14.93%28.04M | 14.93%28.04M | -78.03%21.89M | -79.84%24.39M | -79.84%24.39M | -90.72%29.86M | 25.72%29.67M | 147.16%99.62M | 106.65%121.01M | 106.65%121.01M |
Free cash flow | 112.81%3.79M | 276.63%9.46M | 68.89%-5M | 46.00%-29.56M | 111.79%2.51M | 69.43%-3.29M | 13.55%-12.7M | -101.39%-16.09M | -675.20%-54.74M | -974.20%-21.31M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data
No Data